| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 593 220.00 | | 1 593 220.00 | 1 593 220.00 |
AN Land | 3 000.00 | | 3 000.00 | 3 000.00 |
AP Buildings | 182 125.00 | 60 271.00 | 121 855.00 | 182 125.00 |
AT Other tangible assets | 31 428.00 | 21 903.00 | 9 525.00 | 31 428.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 152 369.00 | 82 174.00 | 2 070 194.00 | 2 152 369.00 |
BZ Other receivables | 1 732 858.00 | | 1 732 858.00 | 1 732 858.00 |
CF Cash and cash equivalents | 96 032.00 | | 96 032.00 | 96 032.00 |
CJ TOTAL (II) | 1 828 890.00 | | 1 828 890.00 | 1 828 890.00 |
CO Grand total (0 to V) | 3 981 258.00 | 82 174.00 | 3 899 084.00 | 3 981 258.00 |
CU Other investments | 342 580.00 | | 342 580.00 | 342 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 172 000.00 | 1 172 000.00 | | 1 172 000.00 |
DD Legal reserve (1) | 117 200.00 | 117 200.00 | | 117 200.00 |
DG Other reserves | 906 850.00 | 906 850.00 | | 906 850.00 |
DH Retained earnings | 1 207 248.00 | 1 098 413.00 | | 1 207 248.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 401 353.00 | 268 835.00 | | 401 353.00 |
DL TOTAL (I) | 3 804 651.00 | 3 563 299.00 | | 3 804 651.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 983.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 75 582.00 | 299 247.00 | | 75 582.00 |
DX Trade payables and related accounts | 9 954.00 | 2 441.00 | | 9 954.00 |
DY Tax and social security liabilities | 8 897.00 | 8 685.00 | | 8 897.00 |
EC TOTAL (IV) | 94 433.00 | 312 356.00 | | 94 433.00 |
EE Grand total (I to V) | 3 899 084.00 | 3 875 654.00 | | 3 899 084.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 142 565.00 | | 9 804.00 | 2 142 565.00 |
I3 DECREASES Total Financial Fixed Assets | | | 342 595.00 | |
I4 DECREASES Grand Total | | | 2 152 369.00 | |
IO DECREASES Total including other intangible assets | | | 1 593 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 216 554.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 593 220.00 | | | 1 593 220.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 206 750.00 | | 9 804.00 | 206 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 342 595.00 | | | 342 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 72 225.00 | 9 950.00 | | 72 225.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 225.00 | 9 950.00 | | 72 225.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 9 954.00 | 9 954.00 | | 9 954.00 |
VB VAT | 3 064.00 | 3 064.00 | | 3 064.00 |
VC Group and associates | 1 603 948.00 | 1 603 948.00 | | 1 603 948.00 |
VI Group and Associates | 75 582.00 | 75 582.00 | | 75 582.00 |
VM Income taxes | 125 700.00 | 125 700.00 | | 125 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 146.00 | 146.00 | | 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 732 858.00 | 1 732 858.00 | | 1 732 858.00 |
VW VAT | 8 897.00 | 8 897.00 | | 8 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 433.00 | 94 433.00 | | 94 433.00 |
